1.323
Revenue¥B
1.060
1.066
1.053
1.064
1.094
1.085
1.106
1.111
1.140
1.158
1.407
1.14%
1.21%
28
22.63
Revenue growth%
16.55
15.03
12.51
9.78
6.92
4.00
5.77
3.46
5.93
4.13
8.12
4.13
6.43
27
8.98
Gross margin%
24.66
25.38
26.16
25.75
24.79
27.09
26.57
26.76
24.23
23.21
18.86
26.57
25.56
26
20.24
Operating margin%
30.18
30.65
32.84
30.66
27.67
30.22
31.95
33.72
32.11
32.57
28.24
32.11
31.30
59
26.19
Net margin%
24.01
21.11
21.76
19.45
17.72
15.85
17.44
16.57
18.52
19.91
13.95
17.44
18.98
92
32.48
P/E ratio (avg)x
30.16
28.28
28.61
26.67
27.08
28.36
30.89
33.76
33.48
31.96
20.57
31.96
29.39
31
17.67
EV/EBITx
63.07
69.79
77.82
88.99
104.1
122.9
129.4
130.3
130.1
151.5
35.63
130.1
113.5
53
13.41
FCF yield (avg)%
3.15
3.30
3.47
4.53
2.25
1.68
2.50
3.67
1.95
0.40
5.64
1.95
2.82
70
16.01
FCF margin%
13.06
11.97
12.31
11.15
12.59
10.92
8.41
9.34
7.86
9.59
4.09
9.34
11.03
13
1.300
FCF / Net incomex
1.001
1.068
1.132
1.016
1.082
1.065
1.100
1.119
1.123
1.004
0.894
1.100
1.075
88
12.63
ROIC%
18.81
19.94
21.02
22.85
23.74
24.36
23.50
25.16
26.68
28.91
21.06
25.16
23.62
34
23.36
Return on equity%
23.09
24.28
26.72
23.80
20.84
23.62
21.73
20.78
21.64
23.91
5.78
21.73
23.35
10
29.73
Return on assets%
18.12
15.64
13.58
13.04
15.03
13.10
12.33
12.91
10.88
11.34
6.05
12.33
13.07
15
112.37
EPS¥
130.86
126.13
120.79
114.08
117.45
112.33
131.83
136.70
133.26
131.35
116.03
2.26%
1.44%
—
29.85
EPS growth%
15.53
16.82
19.10
17.71
16.79
15.64
13.57
11.84
8.85
6.53
17.12
11.84
15.59
27
43.18
Bookvalue per sh¥
70.50
80.05
93.25
106.45
101.85
108.96
113.57
117.34
118.89
136.21
46.58
5.99%
7.11%
—
100.38
FCF per share¥
48.38
51.01
53.59
54.99
54.27
57.16
54.69
54.33
58.38
62.00
28.96
2.70%
2.22%
—
73.84
Dividend per sh¥
65.93
67.62
69.25
71.70
65.53
61.92
56.44
52.85
50.74
54.80
46.20
(3.51%)
(1.48%)
—
25.37
Div yield (avg)%
5.38
7.81
10.34
11.80
12.72
13.69
15.90
18.44
19.65
22.55
18.74
18.44
13.21
81
17.53
Payout ratio%
4.91
5.13
7.27
6.75
9.00
10.67
10.97
9.60
10.73
12.59
25.06
10.73
9.30
14
4.334
Shares (diluted)M
4.921
5.498
5.831
6.179
6.165
5.927
6.811
7.461
8.342
8.917
4.423
7.66%
5.65%
26
21.09
Buyback yield%
10.68
11.02
13.18
10.90
11.58
12.19
12.56
12.09
11.09
13.73
28.44
12.19
11.84
34
1.793
D/E ratiox
1.228
1.252
1.246
1.113
1.108
1.015
1.125
1.061
1.006
1.012
0.916
1.015
1.110
71
1,119
Enterprise value¥M
848.3
755.1
678.2
719.9
627.2
633.1
552.7
481.9
500.5
459.3
682.3
(6.04%)
(6.27%)
60
619.2
LT debt¥M
528.7
501.3
537.0
585.3
658.2
721.7
667.9
672.4
634.7
652.5
773.2
(0.18%)
3.03%
56
Revenue
¥1.158B
1.21%
1.00×
Cost of revenue
¥718.0M
1.22%
1.00×
Operating expenses
¥177.4M
0.82%
0.96×
Spread over hurdle
(1.05%)